[TGUAN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -43.72%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 429,155 403,060 405,021 474,359 515,651 564,584 591,816 -19.30%
PBT 21,462 17,509 3,537 1,445 2,875 3,790 17,168 16.06%
Tax -3,112 -3,300 504 200 48 710 -4,746 -24.54%
NP 18,350 14,209 4,041 1,645 2,923 4,500 12,422 29.73%
-
NP to SH 18,350 14,209 4,041 1,645 2,923 4,500 12,438 29.62%
-
Tax Rate 14.50% 18.85% -14.25% -13.84% -1.67% -18.73% 27.64% -
Total Cost 410,805 388,851 400,980 472,714 512,728 560,084 579,394 -20.50%
-
Net Worth 208,458 202,878 200,047 198,691 196,417 191,397 197,508 3.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,204 4,204 2,103 2,103 2,103 2,103 3,156 21.08%
Div Payout % 22.91% 29.59% 52.05% 127.86% 71.96% 46.74% 25.38% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 208,458 202,878 200,047 198,691 196,417 191,397 197,508 3.66%
NOSH 105,281 105,118 105,288 105,127 105,035 105,163 105,057 0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.28% 3.53% 1.00% 0.35% 0.57% 0.80% 2.10% -
ROE 8.80% 7.00% 2.02% 0.83% 1.49% 2.35% 6.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 407.62 383.43 384.68 451.22 490.93 536.86 563.32 -19.41%
EPS 17.43 13.52 3.84 1.56 2.78 4.28 11.84 29.43%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 3.00 21.16%
NAPS 1.98 1.93 1.90 1.89 1.87 1.82 1.88 3.51%
Adjusted Per Share Value based on latest NOSH - 105,127
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 106.11 99.66 100.14 117.29 127.50 139.59 146.33 -19.30%
EPS 4.54 3.51 1.00 0.41 0.72 1.11 3.08 29.55%
DPS 1.04 1.04 0.52 0.52 0.52 0.52 0.78 21.16%
NAPS 0.5154 0.5016 0.4946 0.4913 0.4856 0.4732 0.4883 3.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.77 0.82 0.75 0.60 0.75 0.88 -
P/RPS 0.20 0.20 0.21 0.17 0.12 0.14 0.16 16.05%
P/EPS 4.59 5.70 21.37 47.93 21.56 17.53 7.43 -27.48%
EY 21.79 17.55 4.68 2.09 4.64 5.71 13.45 37.98%
DY 5.00 5.19 2.44 2.67 3.33 2.67 3.41 29.09%
P/NAPS 0.40 0.40 0.43 0.40 0.32 0.41 0.47 -10.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.78 0.81 0.90 0.78 0.72 0.69 0.82 -
P/RPS 0.19 0.21 0.23 0.17 0.15 0.13 0.15 17.08%
P/EPS 4.48 5.99 23.45 49.85 25.87 16.13 6.93 -25.25%
EY 22.35 16.69 4.26 2.01 3.87 6.20 14.44 33.84%
DY 5.13 4.94 2.22 2.56 2.78 2.90 3.66 25.26%
P/NAPS 0.39 0.42 0.47 0.41 0.39 0.38 0.44 -7.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment